[HUPSENG] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 12.08%
YoY- 6.5%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 265,408 251,998 255,620 244,008 213,626 219,906 240,792 1.63%
PBT 52,688 53,470 47,182 38,830 37,074 40,356 23,648 14.27%
Tax -14,092 -14,250 -12,824 -9,484 -9,518 -10,126 -5,592 16.64%
NP 38,596 39,220 34,358 29,346 27,556 30,230 18,056 13.49%
-
NP to SH 38,596 39,220 34,358 29,346 27,556 30,230 18,056 13.49%
-
Tax Rate 26.75% 26.65% 27.18% 24.42% 25.67% 25.09% 23.65% -
Total Cost 226,812 212,778 221,262 214,662 186,070 189,676 222,736 0.30%
-
Net Worth 151,999 151,199 152,355 154,768 151,221 141,009 122,972 3.59%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 24,000 36,000 28,791 23,995 12,001 12,000 - -
Div Payout % 62.18% 91.79% 83.80% 81.77% 43.55% 39.70% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 151,999 151,199 152,355 154,768 151,221 141,009 122,972 3.59%
NOSH 800,000 120,000 119,965 119,975 120,017 60,003 59,986 53.96%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 14.54% 15.56% 13.44% 12.03% 12.90% 13.75% 7.50% -
ROE 25.39% 25.94% 22.55% 18.96% 18.22% 21.44% 14.68% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 33.18 210.00 213.08 203.38 178.00 366.49 401.41 -33.98%
EPS 4.82 32.68 28.64 24.46 22.96 50.38 30.10 -26.29%
DPS 3.00 30.00 24.00 20.00 10.00 20.00 0.00 -
NAPS 0.19 1.26 1.27 1.29 1.26 2.35 2.05 -32.71%
Adjusted Per Share Value based on latest NOSH - 120,044
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 33.18 31.50 31.95 30.50 26.70 27.49 30.10 1.63%
EPS 4.82 4.90 4.29 3.67 3.44 3.78 2.26 13.44%
DPS 3.00 4.50 3.60 3.00 1.50 1.50 0.00 -
NAPS 0.19 0.189 0.1904 0.1935 0.189 0.1763 0.1537 3.59%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.15 3.96 2.67 1.80 1.55 1.04 0.64 -
P/RPS 3.47 1.89 1.25 0.89 0.87 0.28 0.16 66.95%
P/EPS 23.84 12.12 9.32 7.36 6.75 2.06 2.13 49.53%
EY 4.20 8.25 10.73 13.59 14.81 48.44 47.03 -33.13%
DY 2.61 7.58 8.99 11.11 6.45 19.23 0.00 -
P/NAPS 6.05 3.14 2.10 1.40 1.23 0.44 0.31 64.04%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 13/08/14 21/08/13 14/08/12 15/08/11 18/08/10 18/08/09 14/08/08 -
Price 1.13 4.53 2.60 1.75 1.80 1.06 2.64 -
P/RPS 3.41 2.16 1.22 0.86 1.01 0.29 0.66 31.46%
P/EPS 23.42 13.86 9.08 7.15 7.84 2.10 8.77 17.77%
EY 4.27 7.21 11.02 13.98 12.76 47.53 11.40 -15.09%
DY 2.65 6.62 9.23 11.43 5.56 18.87 0.00 -
P/NAPS 5.95 3.60 2.05 1.36 1.43 0.45 1.29 29.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment